Projected Income Statement: First Community Corporation

Forecast Balance Sheet: First Community Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 1/19/22 1/18/23 1/24/24 1/22/25 1/28/26 - -
Estimates

Cash Flow Forecast: First Community Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1.087 0.813 1.223 1.071 1.097 1.11
Change - -25.21% 50.43% -12.43% 2.43% 1.19%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 3/12/21 3/16/22 3/22/23 3/21/24 3/14/25 3/16/26
1USD in Million
Estimates

Forecast Financial Ratios: First Community Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 33.76% 36.19% 27.26% 28.13% 32.46% 37.9% 40.11%
EBT Margin (%) - 33.2% 36.49% 25.36% 26.91% 31.48% 35.2% 37.65%
Net margin (%) - 26.13% 28.96% 19.97% 21.13% 24.32% 28.18% 29.17%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - 1.02% 0.88% 0.68% 0.74% 0.94% 1.21% 1.26%
ROE - 11.22% 11.99% 9.59% 10.17% 12.36% 12.49% 12.45%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 0.49 0.53 0.56 0.59 0.63 0.6533 0.69
Change - - 8.16% 5.66% 5.36% 6.78% 3.7% 5.61%
Book Value Per Share 1 - 18.68 16.59 17.23 18.9 21.78 25.54 28.2
Change - - -11.19% 3.86% 9.69% 15.24% 17.28% 10.41%
EPS 1 - 2.05 1.92 1.55 1.81 2.47 2.993 3.32
Change - - -6.34% -19.27% 16.77% 36.46% 21.19% 10.91%
Nbr of stocks (in thousands) - 7,544 7,573 7,599 7,641 7,690 9,400 9,400
Announcement Date - 1/19/22 1/18/23 1/24/24 1/22/25 1/28/26 - -
1USD
Estimates
2026 *2027 *
P/E 11.5x 10.4x
PBR 1.35x 1.22x
EV / Sales 3.22x 2.99x
Yield 1.9% 2%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
34.45USD
Average target price
37.83USD
Spread / Average Target
+9.82%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. FCCO Stock
  4. Financials First Community Corporation